GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Tech-Bank Food Co Ltd (SZSE:002124) » Definitions » Beneish M-Score

Tech-Bank Food Co (SZSE:002124) Beneish M-Score : -4.43 (As of May. 05, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Tech-Bank Food Co Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -4.43 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tech-Bank Food Co's Beneish M-Score or its related term are showing as below:

SZSE:002124' s Beneish M-Score Range Over the Past 10 Years
Min: -7.43   Med: -2.51   Max: 11.93
Current: -4.43

During the past 13 years, the highest Beneish M-Score of Tech-Bank Food Co was 11.93. The lowest was -7.43. And the median was -2.51.


Tech-Bank Food Co Beneish M-Score Historical Data

The historical data trend for Tech-Bank Food Co's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Tech-Bank Food Co Beneish M-Score Chart

Tech-Bank Food Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.95 -2.03 -7.43 -1.54 -5.32

Tech-Bank Food Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.76 -5.37 -5.70 -5.32 -4.43

Competitive Comparison of Tech-Bank Food Co's Beneish M-Score

For the Farm Products subindustry, Tech-Bank Food Co's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Tech-Bank Food Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Tech-Bank Food Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tech-Bank Food Co's Beneish M-Score falls into.



Tech-Bank Food Co Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Tech-Bank Food Co for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.5674+0.528 * -1.7086+0.404 * 0.7732+0.892 * 1.0003+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5319+4.679 * 0.011059-0.327 * 0.9657
=-4.43

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥153 Mil.
Revenue was 2050.234 + 2963.404 + 2532.07 + 2562.504 = ¥10,108 Mil.
Gross Profit was -81.909 + -514.145 + -46.396 + -193.396 = ¥-836 Mil.
Total Current Assets was ¥2,814 Mil.
Total Assets was ¥14,979 Mil.
Property, Plant and Equipment(Net PPE) was ¥10,500 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥280 Mil.
Total Current Liabilities was ¥9,875 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,880 Mil.
Net Income was 603.732 + -1317.546 + -309.534 + -592.545 = ¥-1,616 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -1800.093 + 5.244 + 171.825 + -158.518 = ¥-1,782 Mil.
Total Receivables was ¥269 Mil.
Revenue was 2173.95 + 2737.288 + 2907.585 + 2286.475 = ¥10,105 Mil.
Gross Profit was -159.644 + 578.232 + 687.665 + 321.509 = ¥1,428 Mil.
Total Current Assets was ¥4,780 Mil.
Total Assets was ¥19,696 Mil.
Property, Plant and Equipment(Net PPE) was ¥12,083 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥183 Mil.
Total Current Liabilities was ¥12,603 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3,402 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(152.819 / 10108.212) / (269.247 / 10105.298)
=0.015118 / 0.026644
=0.5674

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(1427.762 / 10105.298) / (-835.846 / 10108.212)
=0.141288 / -0.08269
=-1.7086

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (2813.593 + 10500.021) / 14978.906) / (1 - (4780.425 + 12083.364) / 19695.631)
=0.111176 / 0.14378
=0.7732

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=10108.212 / 10105.298
=1.0003

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0 / (0 + 12083.364)) / (0 / (0 + 10500.021))
=0 / 0
=1

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(279.928 / 10108.212) / (182.683 / 10105.298)
=0.027693 / 0.018078
=1.5319

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1880.181 + 9874.641) / 14978.906) / ((3401.869 + 12602.642) / 19695.631)
=0.784758 / 0.812592
=0.9657

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-1615.893 - 0 - -1781.542) / 14978.906
=0.011059

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Tech-Bank Food Co has a M-score of -4.43 suggests that the company is unlikely to be a manipulator.


Tech-Bank Food Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Tech-Bank Food Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Tech-Bank Food Co (SZSE:002124) Business Description

Traded in Other Exchanges
N/A
Address
Sunshine International Building, No. 55 Yuli Road, Block A, 1805-1807, Zhejiang Province, Yuyao, CHN, 200233
Tech-Bank Food Co Ltd is a China-based company engaged in the development, processing, and sales of food. Its main businesses include the pig breeding, pig farming and pork processing, the research and development, manufacturing and sales of animal vaccines, the research and development, production and sales of feed, as well as the engineering environmental services. The company mainly distributes its products in domestic and overseas markets.

Tech-Bank Food Co (SZSE:002124) Headlines

No Headlines